4.640
Revenue¥B
4.146
4.318
4.569
4.911
5.071
5.226
5.378
5.769
6.192
6.632
5.188
5.52%
5.13%
71
18.36
Revenue growth%
11.88
11.38
12.61
11.43
14.40
15.49
15.10
12.99
10.40
7.55
22.16
12.99
12.25
80
22.95
Gross margin%
4.24
5.20
7.20
9.33
7.65
8.62
10.54
8.70
7.74
9.14
11.93
8.70
8.18
13
24.47
Operating margin%
11.33
13.06
10.62
10.26
11.87
12.66
11.92
11.42
13.24
15.30
5.28
12.66
11.89
13
26.95
Net margin%
16.29
18.27
20.83
19.87
18.31
20.28
19.38
20.49
23.16
21.07
3.65
20.49
20.08
16
9.701
P/E ratio (avg)x
31.80
28.99
29.42
28.62
29.77
33.15
35.44
32.57
31.86
32.21
7.372
32.57
31.83
92
24.71
EV/EBITx
13.57
12.35
11.97
10.74
11.52
10.73
9.164
7.846
6.710
6.504
36.60
7.846
10.74
18
12.36
FCF yield (avg)%
5.31
3.90
1.07
2.09
0.40
0.96
0.40
1.93
0.52
0.40
20.67
0.52
1.02
77
12.55
FCF margin%
24.99
23.94
23.82
22.60
21.62
20.45
18.72
19.66
18.40
20.62
16.87
19.66
21.12
26
0.566
FCF / Net incomex
0.971
1.029
1.062
1.181
1.278
1.197
1.315
1.235
1.254
1.156
0.210
1.235
1.189
49
4.90
ROIC%
20.27
22.64
22.54
23.47
21.46
19.53
21.72
20.42
20.30
22.82
2.27
20.42
21.59
79
21.88
Return on equity%
24.64
25.14
24.10
25.85
24.54
26.97
27.71
26.82
28.10
25.34
28.63
26.97
25.60
72
12.15
Return on assets%
30.89
30.60
27.65
27.93
24.93
22.16
21.38
21.17
22.73
20.48
7.69
21.38
23.83
60
0.27
EPS¥
0.25
0.26
0.23
0.26
0.27
0.28
0.29
0.31
0.34
0.30
0.29
2.65%
1.40%
—
17.63
EPS growth%
30.24
31.50
30.98
33.64
34.21
36.91
38.68
37.85
35.23
37.94
6.03
37.85
34.72
16
0.34
Bookvalue per sh¥
0.46
0.52
0.58
0.63
0.63
0.59
0.67
0.71
0.72
0.70
0.19
2.15%
4.65%
—
0.24
FCF per share¥
0.40
0.35
0.31
0.34
0.31
0.32
0.28
0.29
0.29
0.25
0.14
(4.12%)
(4.88%)
—
0.47
Dividend per sh¥
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.06
0.06
0.07
0.16
7.20%
2.07%
—
3.88
Div yield (avg)%
26.82
26.73
27.55
26.27
26.49
27.87
27.44
29.66
27.86
29.59
13.35
27.87
27.49
26
18.26
Payout ratio%
25.35
23.91
25.65
27.13
26.14
26.22
28.52
29.45
28.20
31.02
4.48
28.52
26.68
94
5.949
Shares (diluted)B
6.017
6.303
5.531
4.979
4.349
4.251
4.084
4.082
4.183
3.799
5.902
(2.67%)
(5.39%)
7
21.61
Buyback yield%
14.61
14.14
14.50
14.03
16.84
18.46
21.14
23.60
21.61
21.66
6.73
21.61
17.65
72
0.136
D/E ratiox
2.970
3.202
3.820
3.727
4.176
4.869
5.467
6.468
7.541
9.062
1.344
6.468
4.522
83
2.749
Enterprise value¥B
2.597
2.909
2.931
3.394
3.814
4.062
4.532
4.284
4.866
5.358
2.305
7.03%
7.69%
82
7.175
LT debt¥B
10.84
9.503
8.411
8.266
7.535
8.249
8.239
8.440
8.193
8.387
1.591
2.17%
(1.59%)
53
Revenue
¥6.632B
5.13%
1.00×
Cost of revenue
¥3.501B
4.75%
0.96×
Operating expenses
¥845.1M
5.92%
1.08×
Cash and investments
16.78%
Spread over hurdle
80.39%